Company Valuation: Crawford & Company

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Market Cap 1 385.2 264.2 642.4 567.9 543.5 644 -
Change - -31.42% 143.16% -11.59% -4.3% 18.49% -
Enterprise Value (EV) 385.2 264.2 642.4 567.9 543.5 644 644
Change - -31.42% 143.16% -11.59% -4.3% 18.49% 0%
P/E 13.1x -14.4x 21.1x 21.5x 26.8x 14.1x 11.2x
PBR - - - - - - -
PEG - 0x -0x -1.7x -1x 0x 0.4x
Capitalization / Revenue 0.35x 0.22x 0.51x 0.44x 0.43x 0.51x 0.49x
EV / Revenue 0x 0x 0x 0x 0x 0.51x 0.49x
EV / EBITDA 0x 0x 0x 0x 0x 5.22x 4.77x
EV / EBIT 0x 0x 0x 0x 0x 8.34x 7.28x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Dividend per Share 2 0.24 0.24 0.26 0.28 0.29 0.3 0.34
Rate of return 3.2% 4.52% 1.99% 2.41% 2.71% 2.41% 2.74%
EPS 2 0.57 -0.37 0.62 0.54 0.4 0.88 1.11
Distribution rate 42.1% -64.9% 41.9% 51.9% 72.5% 34.1% 30.6%
Net sales 1 1,102 1,189 1,267 1,293 1,266 1,272 1,323
EBITDA 1 98.33 96.33 118.7 108.7 118.4 123.3 135
EBIT 1 62.5 63.47 85.36 74.71 82.27 77.2 88.5
Net income 1 30.69 -18.3 30.61 26.6 19.63 41.04 50.93
Net Debt - - - - - - -
Reference price 2 7.49 5.31 13.08 11.63 10.72 12.43 12.43
Nbr of stocks (in thousands) 51,432 48,405 48,887 49,011 49,210 48,606 -
Announcement Date 3/14/22 A 3/6/23 A 3/4/24 A 3/3/25 A 3/2/26 A - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
14.29x - - 4.17% 188B
13.19x3.1x11.43x1.13% 135B
15.36x - - 5.48% 110B
22.45x3.84x13.49x1.93% 91.46B
10.24x1.52x - 1.69% 38.81B
-441.27x1.37x - 3.79% 26.61B
13.13x - - 2.86% 24.28B
13.7x - - 4.14% 23.44B
10.95x - - 6.65% 16.96B
Average -36.44x 2.46x 12.46x 3.54% 72.73B
Weighted average by Cap. -3.53x 2.96x 12.26x 3.3%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. CRD.B Stock
  4. CRD.A Stock
  5. Valuation Crawford & Company